Highlights

[BTECH] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [BTECH]: BRITE-TECH BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     26.07%    YoY -     50.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 24,552 23,906 23,072 20,752 21,761 21,197 20,660 12.16%
  QoQ % 2.70% 3.62% 11.18% -4.64% 2.66% 2.60% -
  Horiz. % 118.84% 115.71% 111.67% 100.45% 105.33% 102.60% 100.00%
PBT 4,607 4,904 4,886 4,208 3,808 3,548 3,508 19.86%
  QoQ % -6.06% 0.37% 16.11% 10.50% 7.33% 1.14% -
  Horiz. % 131.33% 139.79% 139.28% 119.95% 108.55% 101.14% 100.00%
Tax -1,184 -1,254 -1,228 -1,080 -1,252 -1,061 -984 13.09%
  QoQ % 5.63% -2.17% -13.70% 13.74% -17.96% -7.86% -
  Horiz. % 120.33% 127.51% 124.80% 109.76% 127.24% 107.86% 100.00%
NP 3,423 3,649 3,658 3,128 2,556 2,486 2,524 22.45%
  QoQ % -6.20% -0.24% 16.94% 22.38% 2.79% -1.48% -
  Horiz. % 135.62% 144.59% 144.93% 123.93% 101.27% 98.52% 100.00%
NP to SH 3,350 3,517 3,574 3,076 2,440 2,365 2,400 24.82%
  QoQ % -4.76% -1.59% 16.19% 26.07% 3.16% -1.44% -
  Horiz. % 139.58% 146.56% 148.92% 128.17% 101.67% 98.56% 100.00%
Tax Rate 25.70 % 25.58 % 25.13 % 25.67 % 32.88 % 29.91 % 28.05 % -5.65%
  QoQ % 0.47% 1.79% -2.10% -21.93% 9.93% 6.63% -
  Horiz. % 91.62% 91.19% 89.59% 91.52% 117.22% 106.63% 100.00%
Total Cost 21,129 20,257 19,414 17,624 19,205 18,710 18,136 10.69%
  QoQ % 4.30% 4.34% 10.16% -8.23% 2.64% 3.17% -
  Horiz. % 116.50% 111.70% 107.05% 97.18% 105.89% 103.17% 100.00%
Net Worth 42,840 42,840 40,319 42,840 40,511 40,319 40,319 4.11%
  QoQ % 0.00% 6.25% -5.88% 5.75% 0.47% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.47% 100.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 42,840 42,840 40,319 42,840 40,511 40,319 40,319 4.11%
  QoQ % 0.00% 6.25% -5.88% 5.75% 0.47% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.47% 100.00% 100.00%
NOSH 252,000 252,000 252,000 252,000 253,195 252,000 252,000 -
  QoQ % 0.00% 0.00% 0.00% -0.47% 0.47% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.47% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.94 % 15.26 % 15.85 % 15.07 % 11.75 % 11.73 % 12.22 % 9.15%
  QoQ % -8.65% -3.72% 5.18% 28.26% 0.17% -4.01% -
  Horiz. % 114.08% 124.88% 129.71% 123.32% 96.15% 95.99% 100.00%
ROE 7.82 % 8.21 % 8.86 % 7.18 % 6.02 % 5.87 % 5.95 % 19.93%
  QoQ % -4.75% -7.34% 23.40% 19.27% 2.56% -1.34% -
  Horiz. % 131.43% 137.98% 148.91% 120.67% 101.18% 98.66% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.74 9.49 9.16 8.23 8.59 8.41 8.20 12.12%
  QoQ % 2.63% 3.60% 11.30% -4.19% 2.14% 2.56% -
  Horiz. % 118.78% 115.73% 111.71% 100.37% 104.76% 102.56% 100.00%
EPS 1.33 1.40 1.42 1.24 0.97 0.93 0.96 24.20%
  QoQ % -5.00% -1.41% 14.52% 27.84% 4.30% -3.12% -
  Horiz. % 138.54% 145.83% 147.92% 129.17% 101.04% 96.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1600 0.1700 0.1600 0.1600 0.1600 4.11%
  QoQ % 0.00% 6.25% -5.88% 6.25% 0.00% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 252,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.74 9.49 9.16 8.23 8.64 8.41 8.20 12.12%
  QoQ % 2.63% 3.60% 11.30% -4.75% 2.73% 2.56% -
  Horiz. % 118.78% 115.73% 111.71% 100.37% 105.37% 102.56% 100.00%
EPS 1.33 1.40 1.42 1.24 0.97 0.93 0.96 24.20%
  QoQ % -5.00% -1.41% 14.52% 27.84% 4.30% -3.12% -
  Horiz. % 138.54% 145.83% 147.92% 129.17% 101.04% 96.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1700 0.1700 0.1600 0.1700 0.1608 0.1600 0.1600 4.11%
  QoQ % 0.00% 6.25% -5.88% 5.72% 0.50% 0.00% -
  Horiz. % 106.25% 106.25% 100.00% 106.25% 100.50% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1700 0.1650 0.1500 0.1400 0.1200 0.1200 0.1300 -
P/RPS 1.74 1.74 1.64 1.70 1.40 1.43 1.59 6.18%
  QoQ % 0.00% 6.10% -3.53% 21.43% -2.10% -10.06% -
  Horiz. % 109.43% 109.43% 103.14% 106.92% 88.05% 89.94% 100.00%
P/EPS 12.79 11.82 10.58 11.47 12.45 12.78 13.65 -4.23%
  QoQ % 8.21% 11.72% -7.76% -7.87% -2.58% -6.37% -
  Horiz. % 93.70% 86.59% 77.51% 84.03% 91.21% 93.63% 100.00%
EY 7.82 8.46 9.46 8.72 8.03 7.82 7.33 4.40%
  QoQ % -7.57% -10.57% 8.49% 8.59% 2.69% 6.68% -
  Horiz. % 106.68% 115.42% 129.06% 118.96% 109.55% 106.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 0.97 0.94 0.82 0.75 0.75 0.81 15.04%
  QoQ % 3.09% 3.19% 14.63% 9.33% 0.00% -7.41% -
  Horiz. % 123.46% 119.75% 116.05% 101.23% 92.59% 92.59% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 28/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.1700 0.1700 0.1550 0.1500 0.1050 0.1200 0.1400 -
P/RPS 1.74 1.79 1.69 1.82 1.22 1.43 1.71 1.16%
  QoQ % -2.79% 5.92% -7.14% 49.18% -14.69% -16.37% -
  Horiz. % 101.75% 104.68% 98.83% 106.43% 71.35% 83.63% 100.00%
P/EPS 12.79 12.18 10.93 12.29 10.90 12.78 14.70 -8.84%
  QoQ % 5.01% 11.44% -11.07% 12.75% -14.71% -13.06% -
  Horiz. % 87.01% 82.86% 74.35% 83.61% 74.15% 86.94% 100.00%
EY 7.82 8.21 9.15 8.14 9.18 7.82 6.80 9.74%
  QoQ % -4.75% -10.27% 12.41% -11.33% 17.39% 15.00% -
  Horiz. % 115.00% 120.74% 134.56% 119.71% 135.00% 115.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.00 0.97 0.88 0.66 0.75 0.88 8.87%
  QoQ % 0.00% 3.09% 10.23% 33.33% -12.00% -14.77% -
  Horiz. % 113.64% 113.64% 110.23% 100.00% 75.00% 85.23% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers